[MHC] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 24.54%
YoY- 246.89%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 468,744 669,516 506,874 328,281 296,691 369,345 390,624 3.08%
PBT 37,414 111,215 73,114 22,611 2,795 25,592 49,478 -4.54%
Tax -16,741 -23,357 -18,574 -8,687 -4,213 -6,306 -12,901 4.43%
NP 20,673 87,858 54,540 13,924 -1,418 19,286 36,577 -9.06%
-
NP to SH 15,400 48,963 31,640 9,121 -400 10,300 15,837 -0.46%
-
Tax Rate 44.75% 21.00% 25.40% 38.42% 150.73% 24.64% 26.07% -
Total Cost 448,071 581,658 452,334 314,357 298,109 350,059 354,047 4.00%
-
Net Worth 312,504 308,574 269,265 245,680 247,645 249,610 428,465 -5.12%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,792 11,792 7,861 - - - 2,948 25.97%
Div Payout % 76.58% 24.08% 24.85% - - - 18.62% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 312,504 308,574 269,265 245,680 247,645 249,610 428,465 -5.12%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.41% 13.12% 10.76% 4.24% -0.48% 5.22% 9.36% -
ROE 4.93% 15.87% 11.75% 3.71% -0.16% 4.13% 3.70% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 238.49 340.64 257.89 167.03 150.95 187.92 198.75 3.08%
EPS 7.84 24.91 16.10 4.64 -0.20 5.24 8.06 -0.45%
DPS 6.00 6.00 4.00 0.00 0.00 0.00 1.50 25.97%
NAPS 1.59 1.57 1.37 1.25 1.26 1.27 2.18 -5.12%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 238.49 340.64 257.89 167.03 150.95 187.92 198.75 3.08%
EPS 7.84 24.91 16.10 4.64 -0.20 5.24 8.06 -0.45%
DPS 6.00 6.00 4.00 0.00 0.00 0.00 1.50 25.97%
NAPS 1.59 1.57 1.37 1.25 1.26 1.27 2.18 -5.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.91 0.875 0.87 0.565 0.56 0.70 0.87 -
P/RPS 0.38 0.26 0.34 0.34 0.37 0.37 0.44 -2.41%
P/EPS 11.61 3.51 5.40 12.17 -275.16 13.36 10.80 1.21%
EY 8.61 28.47 18.50 8.21 -0.36 7.49 9.26 -1.20%
DY 6.59 6.86 4.60 0.00 0.00 0.00 1.72 25.07%
P/NAPS 0.57 0.56 0.64 0.45 0.44 0.55 0.40 6.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 17/11/22 26/10/21 17/11/20 24/10/19 28/11/18 02/11/17 -
Price 0.94 0.95 1.06 0.675 0.55 0.64 0.88 -
P/RPS 0.39 0.28 0.41 0.40 0.36 0.34 0.44 -1.98%
P/EPS 12.00 3.81 6.58 14.55 -270.25 12.21 10.92 1.58%
EY 8.34 26.22 15.19 6.88 -0.37 8.19 9.16 -1.55%
DY 6.38 6.32 3.77 0.00 0.00 0.00 1.70 24.64%
P/NAPS 0.59 0.61 0.77 0.54 0.44 0.50 0.40 6.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment